
Hasbro Inc
NASDAQ:HAS

Intrinsic Value
The intrinsic value of one
HAS
stock under the Base Case scenario is
73.55
USD.
Compared to the current market price of 62.13 USD,
Hasbro Inc
is
Undervalued by 16%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Hasbro Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Hasbro Inc
Balance Sheet Decomposition
Hasbro Inc
Current Assets | 2.2B |
Cash & Short-Term Investments | 695m |
Receivables | 919.8m |
Other Current Assets | 627.7m |
Non-Current Assets | 4.1B |
PP&E | 302.6m |
Intangibles | 2.8B |
Other Non-Current Assets | 998.6m |
Free Cash Flow Analysis
Hasbro Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Hasbro Inc
Revenue
|
4.1B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
2.7B
USD
|
Operating Expenses
|
-1.9B
USD
|
Operating Income
|
774m
USD
|
Other Expenses
|
-388.4m
USD
|
Net Income
|
385.6m
USD
|
HAS Profitability Score
Profitability Due Diligence
Hasbro Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Hasbro Inc's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
HAS Solvency Score
Solvency Due Diligence
Hasbro Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.

Score
Hasbro Inc's solvency score is 37/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HAS Price Targets Summary
Hasbro Inc
According to Wall Street analysts, the average 1-year price target for
HAS
is 80.31 USD
with a low forecast of 64.64 USD and a high forecast of 90.43 USD.
Dividends
Current shareholder yield for HAS is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HAS
stock under the Base Case scenario is
73.55
USD.
Compared to the current market price of 62.13 USD,
Hasbro Inc
is
Undervalued by 16%.